<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£13,200</td><td>£13,398</td><td>£13,599</td><td>£13,939</td><td>£14,287</td><td>£68,423</td></tr><tr><td>Total Expenses</td><td>£16,190</td><td>£16,260</td><td>£16,321</td><td>£16,397</td><td>£16,474</td><td>£81,642</td></tr><tr><td>Profit Before Tax</td><td>£-2,990</td><td>£-2,862</td><td>£-2,722</td><td>£-2,458</td><td>£-2,187</td><td>£-13,218</td></tr><tr><td>Profit After Tax      </td><td>£-2,990</td><td>£-2,862</td><td>£-2,722</td><td>£-2,458</td><td>£-2,187</td><td>£-13,218</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,000</td><td>£14,280</td><td>£19,003</td><td>£13,239</td><td>£54,526</td></tr><tr><td>Net Return</td><td>£-2,986</td><td>£5,138</td><td>£11,558</td><td>£16,545</td><td>£11,052</td><td>£41,307</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>